|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | -0.05M | -0.51M | -0.00M | | -0.00M | 0.00M | 13.46M | -0.12M | -148.47M | 12.72M | 1.02M | 7.75M | -57.98M | 7.51M | -12.38M | 8.86M | 10.16M | 144.66M | 17.27M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 4.81M | 4.94M | 4.85M | 4.90M | 5.27M | 5.07M | 4.79M | 4.68M | 4.76M | 4.83M | 4.67M | 4.60M | 4.58M | 4.45M | 4.30M | 4.24M | 4.00M | 3.93M | 4.18M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.29M | 17.07M | 16.75M | 15.08M | 17.34M | 15.57M | 11.63M | 11.27M | 10.20M | 9.85M | 8.36M | 7.79M | 7.44M | 6.86M | 6.49M | 9.93M | 5.16M | 5.00M | 9.37M | 4.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.09M | | 11.36M | 0.33M | -2.35M | 135.97M | -1.28M | 0.36M | 0.23M | -4.88M | -0.40M | 0.13M | 0.88M | 0.57M | 1.22M | 0.40M | 0.40M | 0.40M | -130.95M | 5.53M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.42M | -5.02M | -0.01M | -0.00M | -0.01M | -0.00M | 0.01M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.85M | -0.20M | | -0.43M | | | -16.45M | -5.03M | 1.40M | 113.10M | 5.21M | -0.37M | 0.37M | 43.40M | -2.58M | | 1.20M | 1.23M | -1.23M | -0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 1.10M | | | 1.18M | 0.68M | 1.39M | 2.37M | 0.93M | -0.09M | -0.62M | -0.13M | 0.07M | 0.48M | -0.25M | 0.09M | 0.10M | 0.08M | -0.00M | 0.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.66M | 34.31M | 42.36M | 10.00M | 6.09M | 10.23M | 16.64M | 13.16M | 15.07M | 18.47M | 20.88M | 5.71M | -4.94M | 45.26M | 16.24M | -0.21M | 27.95M | 28.83M | 16.53M | 11.55M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.31M | 10.35M | 9.77M | 7.92M | 7.08M | 6.58M | | 2.05M | 1.98M | 1.98M | 1.68M | 0.01M | 1.47M | 1.47M | 1.47M | 1.31M | 1.31M | 1.29M | -3.40M | 0.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.21M | 2.24M | 2.47M | 1.99M | 0.99M | 0.99M | 1.96M | -0.26M | 1.77M | -0.34M | 0.61M | 0.66M | 0.42M | 0.48M | 0.47M | 0.52M | 0.37M | 0.25M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | 4.81M | 4.94M | 4.85M | 4.90M | 5.27M | 5.07M | 4.79M | 4.68M | 4.76M | 4.83M | 4.67M | 4.60M | 4.58M | 4.45M | 4.30M | 4.24M | 4.00M | 3.93M | 4.18M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 8.31M | -33.40M | 17.49M | 2.32M | -18.43M | -10.52M | 0.21M | -7.02M | -11.47M | -9.43M | 8.23M | 44.47M | 18.02M | -27.72M | -12.46M | 41.04M | 23.34M | -38.87M | 7.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.31M | 3.69M | -9.07M | 9.32M | -14.55M | -13.92M | -9.27M | 8.56M | -12.90M | -7.54M | 6.34M | 0.80M | 25.59M | 48.06M | -29.86M | -8.80M | 47.74M | 22.79M | -41.74M | -8.03M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.41M | | 0.36M | 0.05M | -0.34M | -0.10M | 0.60M | 0.04M | -0.27M | 1.34M | -1.01M | 0.09M | 0.07M | -0.29M | 0.23M | -3.25M | 0.49M | 0.76M | -0.17M | 0.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 2.35M | -1.84M | 3.67M | 1.93M | 0.68M | -5.82M | 0.42M | -0.70M | 1.32M | 0.25M | -0.15M | 0.26M | 0.15M | 4.49M | 4.68M | 1.32M | -4.95M | 12.54M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.03M | 6.93M | 4.55M | 3.46M | 2.88M | 2.62M | 2.47M | 2.45M | 2.40M | 5.08M | 2.60M | 2.75M | 2.73M | 2.92M | 2.82M | 3.41M | 2.74M | 3.27M | 3.00M | 2.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.03M | -6.93M | 41.76M | -18.46M | -4.32M | -2.62M | -2.47M | -2.45M | -2.40M | -5.08M | -2.55M | -2.75M | -2.73M | -2.92M | -2.82M | -3.41M | -2.74M | -0.77M | -3.00M | -2.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 5.83M | -6.03M | 0.00M | -0.00M | 0.00M | 0.13M | 0.95M | 0.13M | -1.08M | 0.00M | 4.08M | | 0.07M | 0.15M | 0.50M | | -0.50M | 5.09M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -10.22M | -48.16M | -46.10M | 80.68M | -1.17M | -0.88M | -159.56M | -0.10M | -0.48M | -81.86M | 115.74M | -156.32M | -12.32M | -3.61M | 23.42M | -2.47M | -108.62M | -1.03M | -4.39M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.72M | 17.16M | 35.97M | -54.56M | 82.45M | 6.43M | 13.30M | -148.86M | 12.57M | 12.91M | -63.53M | 118.70M | -163.99M | 30.02M | 9.81M | 19.80M | 22.74M | -80.55M | 12.49M | 4.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.62M | 27.38M | 37.81M | 6.53M | 3.21M | 7.61M | 14.17M | 10.70M | 12.67M | 13.39M | 18.28M | 2.96M | -7.67M | 42.34M | 13.41M | -3.62M | 25.21M | 25.57M | 13.53M | 8.78M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.65M | 17.16M | 35.97M | -54.56M | 82.45M | 6.43M | 13.30M | -148.86M | 12.57M | 12.91M | -63.53M | 118.70M | -163.99M | 30.02M | 9.81M | 19.80M | 22.74M | -80.55M | 12.49M | 4.45M |